STO:FOI.B Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	694.71	685.58	739.44	759.24	649.95
Other Revenue	0.08	0.03	0.2	0.19	0.32
Revenue	694.79	685.61	739.64	759.43	650.27
Revenue Growth (YoY)	1.34%	-7.30%	-2.61%	16.79%	15.49%
Cost of Revenue	289.85	295.26	318.59	322.56	271.02
Gross Profit	404.94	390.35	421.05	436.88	379.25
Selling, General & Admin	327.26	310.27	319.12	309.39	252.7
Other Operating Expenses	-11.01	-13.13	-10.47	-10.69	-7.05
Operating Expenses	375.12	355.02	367.35	353.85	297.11
Operating Income	29.82	35.33	53.7	83.03	82.14
Interest Expense	-7.52	-6.5	-4.85	-2.8	-2.98
Interest & Investment Income	2.14	3.29	1.01	-	-
Earnings From Equity Investments	1.33	2.01	1.22	0.43	0.81
Currency Exchange Gain (Loss)	-3.73	1.14	-2.41	2.28	2.08
Other Non Operating Income (Expenses)	-0.09	-0	-0.01	-0.16	-0.32
EBT Excluding Unusual Items	21.94	35.27	48.67	82.77	81.74
Gain (Loss) on Sale of Assets	-	-	-1.09	-	-
Pretax Income	21.94	35.27	47.57	82.77	81.74
Income Tax Expense	16.69	20.66	15.6	21.85	25.08
Earnings From Continuing Operations	5.26	14.62	31.97	60.93	56.66
Minority Interest in Earnings	-0.49	-0.16	-0.4	-0.34	-0.46
Net Income	4.77	14.46	31.57	60.59	56.21
Net Income to Common	4.77	14.46	31.57	60.59	56.21
Net Income Growth	-67.04%	-54.22%	-47.89%	7.79%	67.27%
Shares Outstanding (Basic)	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13
Shares Change (YoY)	0.40%	0.04%	0.41%	-0.06%	-
EPS (Basic)	0.35	1.08	2.37	4.54	4.21
EPS (Diluted)	0.35	1.08	2.36	4.54	4.21
EPS Growth	-67.17%	-54.23%	-48.10%	7.85%	67.27%
Free Cash Flow	44.97	84.15	54.39	-28.41	102.23
Free Cash Flow Per Share	3.34	6.28	4.06	-2.13	7.66
Dividend Per Share	0.693	1.309	1.352	1.349	1.459
Dividend Growth	-47.06%	-3.17%	0.22%	-7.52%	-2.43%
Gross Margin	58.28%	56.93%	56.93%	57.53%	58.32%
Operating Margin	4.29%	5.15%	7.26%	10.93%	12.63%
Profit Margin	0.69%	2.11%	4.27%	7.98%	8.64%
Free Cash Flow Margin	6.47%	12.27%	7.35%	-3.74%	15.72%
EBITDA	46.18	51.85	70.61	97.98	95.99
EBITDA Margin	6.65%	7.56%	9.55%	12.90%	14.76%
D&A For EBITDA	16.36	16.52	16.91	14.95	13.85
EBIT	29.82	35.33	53.7	83.03	82.14
EBIT Margin	4.29%	5.15%	7.26%	10.93%	12.63%
Effective Tax Rate	76.04%	58.56%	32.80%	26.39%	30.68%
Revenue as Reported	707.72	698.8	750.16	770.14	658.22

Source: S&P Global Market Intelligence. Standard template. Financial Sources.